13/11/2024  18:43:11 Chg. -0.02 Volume Bid18:44:37 Ask18:44:37 Market Capitalization Dividend Y. P/E Ratio
10.30USD -0.19% 11,115
Turnover: 114,838.03
10.29Bid Size: 351 10.30Ask Size: 100 2.29 bill.USD - -

Assets

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Property and Equipment
  170.5000   179.9000   172.5000   196   228.9000
Intangible Assets
  235.1000   211.6000   148.1000   88   54.2000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  870   898.3000   862.7000   849.3000   822.8000
Inventories
  92.3000   102.7000   83.3000   94.9000   110.1000
Accounts Receivable
  217.5000   233.8000   235.5000   256.5000   260.9000
Cash and Cash Equivalents
  611.4000   521.5000   539   697.8000   559.9000
Current Assets
  1,152.6000   916.8000   913.6000   1,112.1000   1,005.1000
Total Assets
  2,022.6000   1,815.1000   1,776.3000   1,961.4000   1,827.9000

 

Liabilities

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Accounts Payable
  55.5000   63.4000   53   63.2000   58.3000
Long-term debt
  557.9000   578.8000   600.9000   209.8000   616.5000
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  1,301.9000   1,089.3000   1,064.9000   1,186.6000   1,156.2000
Share Capital
  .2000   .2000   .2000   .2000   .2000
Total Equity
  720.7000   725.8000   711.4000   774.8000   671.7000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,022.6000   1,815.1000   1,776.3000   1,961.4000   1,827.9000

 

Income Statement

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Revenues
  880.4000   1,130.3000   1,136.3000   1,198.9000   1,292.4000
Depreciation (total)
  83.4000   112.2000   107.8000   102.3000   75.4000
Operating Result
  5.1000   67.4000   118.1000   142.2000   185
Interest Income
  -47.3000   -34.3000   -33.7000   -36.1000   -23.3000
Income Before Taxes
  -32.6000   39.3000   94   109.4000   65.1000
Income Taxes
  13.4000   31.5000   65.3000   63.3000   49.6000
Minority Interests Profit
  -   -   -   -   -
Net Income
  -46   5.4000   28.7000   46.1000   15.5000

 

Per Share

2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
Earnings per Share
  -0.2000   0.0200   0.1300   0.2000   0.0700
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Cash Flow from Operating Activities
  66   138.8000   135.6000   243.3000   178.1000
Cash Flow from Investing Activities
  -281.6000   80.6000   -29.8000   -48.7000   -71
Cash Flow from Financing
  -180.5000   -300.4000   -71.7000   -58.8000   -210.4000
Decrease / Increase in Cash
  -393   -93.9000   17   161   -135.6000
Employees
  3,500   3,600   3,600   3,600   3,600